Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.87% first-year return on $146k initial cash invested.
-15.87%
Cash On Cash
2.49%
Cap Rate
0.41
DSCR
$2,172
Rent
-$1,935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,172 income − $4,107 expenses = $1,935 out of pocket
Investment Breakdown
|
Purchase Price
$611k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,110
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,172
Total Expenses
$4,107
Mortgage P&I
143%
$3,115
Property Taxes
5%
$103
Home Insurance
7%
$150
HOA
0%
$0
Property Management
12%
$261
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$239